| Droits TV | $3.7M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $4K |
| Sponsoring | $31K |
| Merchandising | $1.2M |
| Prime de Coupe | $139K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $103K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $44K |
| Amortissement Transferts | $44K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $986K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $6.5M | $3.0M | $3.5M | $32.8M |
| Sep 2027 | $5.0M | $4.8M | $250K | $29.3M |
| Aug 2027 | $5.0M | $2.3M | $2.7M | $29.0M |
| Jul 2027 | $7.4M | $2.4M | $5.1M | $26.3M |
| Jun 2027 | $7.1M | $2.6M | $4.5M | $23.3M |
| May 2027 | $5.3M | $3.9M | $1.3M | $18.8M |
| Apr 2027 | $5.3M | $2.8M | $2.5M | $17.5M |
| Mar 2027 | $5.3M | $3.0M | $2.3M | $15.0M |
| Feb 2027 | $5.3M | $3.1M | $2.3M | $12.7M |
| Jan 2027 | $5.4M | $3.0M | $2.4M | $10.4M |
| Dec 2026 | $5.3M | $3.0M | $2.3M | $8.0M |
| Nov 2026 | $5.5M | $3.2M | $2.4M | $5.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $376K |
| Local Dairy Co. | $296K |